As of 2026-04-06, the Intrinsic Value of Veljan Denison Ltd (505232.BO) is 444.42 INR. This 505232.BO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 888.00 INR, the upside of Veljan Denison Ltd is -50.00%.
The range of the Intrinsic Value is 399.58 - 507.60 INR
Based on its market price of 888.00 INR and our intrinsic valuation, Veljan Denison Ltd (505232.BO) is overvalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 399.58 - 507.60 | 444.42 | -50.0% |
| DCF (Growth 10y) | 503.33 - 640.73 | 560.90 | -36.8% |
| DCF (EBITDA 5y) | 693.92 - 927.69 | 808.80 | -8.9% |
| DCF (EBITDA 10y) | 707.84 - 967.34 | 829.34 | -6.6% |
| Fair Value | 1,392.86 - 1,392.86 | 1,392.86 | 56.85% |
| P/E | 785.57 - 1,190.34 | 994.67 | 12.0% |
| EV/EBITDA | 647.50 - 1,012.31 | 840.09 | -5.4% |
| EPV | 407.07 - 468.04 | 437.55 | -50.7% |
| DDM - Stable | 238.48 - 433.31 | 335.90 | -62.2% |
| DDM - Multi | 396.53 - 547.09 | 459.06 | -48.3% |
| Market Cap (mil) | 3,996.00 |
| Beta | 0.47 |
| Outstanding shares (mil) | 4.50 |
| Enterprise Value (mil) | 3,605.46 |
| Market risk premium | 8.31% |
| Cost of Equity | 15.96% |
| Cost of Debt | 7.97% |
| WACC | 15.76% |